SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB



[Mark  One]
[X]     QUARTERLY  REPORT  PURSUANT  TO  SECTION  13  OR 15(d) OF THE SECURITIES
EXCHANGE  ACT  OF  1934  for  the  quarterly  period  ended:  September 30, 2001
                                                              ------------------

[ ]     TRANSITION  REPORT  PURSUANT  TO  SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE  ACT  OF  1934  for  the  transition  period  from  _____to______

Commission  file  number:  0-30629
                           -------




                             FIRST AID DIRECT, INC.
                 (Name of small business issuer in its charter)


                 Florida                             59-1796257
         ----------------------                -------------------------
        (State of incorporation)               (IRS employer Ident. No.)

   10211  N.W.  53rd  St.,  Sunrise,  FL                 33351
   -------------------------------------              -----------
     (address  of  principal  office)                 (Zip  Code)

                 Registrant's telephone number: (954) 749-9926


     Indicate  by  check  mark whether the Registrant: (1) has filed all reports
required  to be filed by Section 13 or 15(d) of the Exchange Act during the past
12  months  (or for such shorter period that the registrant was required to file
such reports), and (2) has been subject to such filing requirements for the past
90  days.  Yes     No  X
               ---    ---

     The number of shares outstanding of each of the issuer's classes of equity
as of September 30, 2001:  3,985,000 shares of Common Stock, $.001 par value.


<PAGE>
                             FIRST AID DIRECT, INC.
                                TABLE OF CONTENTS
                                   FORM 10-QSB
                    FOR THE QUARTER ENDED SEPTEMBER 30, 2001



PART  I.  FINANCIAL  INFORMATION

Item  1.     Financial  Statements.

             Condensed Balance Sheet (Unaudited) as of September          Page 3
              30, 2001

             Condensed Statements of Income (Unaudited) for the
              nine months ended September 30, 2001 and 2000 and the
              three months ended September 30, 2001 and 2000              Page 4

             Condensed Statements of Cash Flows (Unaudited)for
              the nine months ended September 30, 2001 and 2000           Page 5

             Notes  to Financial Statements.                              Page 6


Item 2.      Management's Discussion and Analysis of Financial
              Condition and Results of Operations.                        Page 8


PART  II.  OTHER  INFORMATION


Item  6.     Exhibits  and  Reports  on  Form  8-K.


<PAGE>
<TABLE>
<CAPTION>
                             FIRST AID DIRECT, INC.
                             CONDENSED BALANCE SHEET
                               SEPTEMBER 30, 2001
                                   (UNAUDITED)


                       ASSETS
                       ------
<S>                                       <C>
Current assets:
   Cash                                   $   98,967
   Accounts receivable                       250,533
   Accounts receivable - shareholder          80,031
   Inventories                               397,174
   Prepaid expenses                           42,302
                                          -----------

     Total current assets                    869,007
                                          -----------

Property and equipment, net                   59,451
Intangible asset, net                        112,808
                                          -----------

                                          $1,041,266
                                          ===========


       LIABILITIES AND SHAREHOLDERS EQUITY
       -----------------------------------

Current Liabilities:
   Accounts payable and accrued expenses  $  207,162
                                          -----------

     Total current liabilities               207,162
                                          -----------

Obligations under line of credit              60,000
                                          -----------

Shareholders' equity:
   Common stock                                3,985
   Additional paid-in capital              1,604,127
   Deficit                                  (834,008)
                                          -----------

                                             774,104
                                          -----------

                                          $1,041,266
                                          ===========
</TABLE>



     The accompanying notes are an integral part of these condensed financial
                                   statements.


<PAGE>
<TABLE>
<CAPTION>
                             FIRST AID DIRECT, INC.
                         CONDENSED STATEMENTS OF INCOME
                                   (UNAUDITED)



                                                   NINE MONTHS ENDED       THREE MONTHS ENDED
                                                      SEPTEMBER 30,          SEPTEMBER  30,
                                                    ----------------        ----------------
                                                    2001        2000        2001        2000
                                                 ----------  ----------  ----------  -----------
<S>                                              <C>         <C>         <C>         <C>
Net sales                                        $2,428,731  $2,092,582  $  762,235  $  763,678

Cost of sales                                     1,758,362   1,484,923     552,404     546,969
                                                 ----------  ----------  ----------  -----------

Gross margin                                        670,369     607,659     209,831     216,709

General and administrative expenses                 640,268     554,083     205,527     231,548
                                                 ----------  ----------  ----------  -----------

Income (loss) before income taxes                    30,101      53,576       4,304     (14,839)

Provision for income taxes                                -           -           -           -
                                                 ----------  ----------  ----------  -----------

Net income (loss)                                $   30,101  $   53,576  $    4,304  $  (14,839)
                                                 ==========  ==========  ==========  ===========



Net income (loss) per share information:
   Basic:
      Net income (loss) per share                $      .01  $      .01  $      .00  $      .00
                                                 ==========  ==========  ==========  ===========

      Weighted average number of common shares    3,961,264   3,905,000   3,985,000   3,905,000
                                                 ==========  ==========  ==========  ===========

   Diluted:
      Net income (loss) per share                $      .01  $      .01  $      .00  $      .00
                                                 ==========  ==========  ==========  ===========

      Weighted average number of common shares    3,985,000   3,979,667   3,985,000   3,979,667
                                                 ==========  ==========  ==========  ===========
</TABLE>



    The accompanying notes are an integral part of these condensed financial
                                  statements.


<PAGE>
<TABLE>
<CAPTION>
                             FIRST AID DIRECT, INC.
                       CONDENSED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)



                                               Nine Months Ended September 30,
                                              --------------------------------
                                                        2001        2000
                                                      ---------  ----------
<S>                                                   <C>        <C>
Cash flows from operating activities:
  Net income                                          $ 30,101   $  53,576
  Depreciation and amortization                         25,364      23,728
  Changes in assets and liabilities                    115,265    (176,228)
                                                      ---------  ----------

Net cash provided by (used in) operating activities    170,730     (98,924)
                                                      ---------  ----------

Cash flows from investing activities:
     Purchase of equipment                              (1,999)     (3,054)
                                                      ---------  ----------

Net cash used in investing activities                   (1,999)     (3,054)
                                                      ---------  ----------

Cash flows from financing activities:
     Repayment of shareholder loan                           -    (150,000)
     Repayment on line of credit                       (78,000)          -
     Proceeds from exercise of stock options             8,000           -
                                                      ---------  ----------

Net cash provided by financing activities              (70,000)   (150,000)
                                                      ---------  ----------

Net increase (decrease) in cash and cash equivalents    98,731    (251,978)

Cash and cash equivalents, beginning of period             236     270,839
                                                      ---------  ----------

Cash and cash equivalents, end of period              $ 98,967   $  18,861
                                                      =========  ==========

Supplemental Disclosure of Cash Paid:
  Interest                                            $  6,104   $       -
                                                      =========  ==========

Non-cash Investing and Financing Activities:
  Assets acquired in exchange for debt                $      -   $ 200,000
                                                      =========  ==========
</TABLE>


    The accompanying notes are an integral part of these condensed financial
                                  statements.


<PAGE>
                             FIRST AID DIRECT, INC.
                          NOTES TO FINANCIAL STATEMENTS


1.  BASIS  OF  PRESENTATION

The  accompanying  unaudited condensed financial statements of First Aid Direct,
Inc.  (the  "Company")  have been prepared in accordance with generally accepted
accounting  principles  for  interim  financial  information  and  with  the
instructions  to  Form 10-QSB and Regulation S-B.  In the opinion of management,
all  adjustments  (consisting of normal recurring accruals) considered necessary
for a fair presentation have been included.  Operating results for the three and
nine  month  periods  ended September 30, 2001 are not necessarily indicative of
the  results  that  may  be expected for the year ending December 31, 2001.  For
further  information,  refer  to  the financial statements and footnotes for the
year  ended  December  31,  2000  found  in  the  Company's  Form  10-KSB.

The  fiscal  years  ended  December  31,  2001  and December 31, 2000 are herein
referred to as "fiscal 2001" and "fiscal 2000", respectively.


2.  INVENTORIES

Inventories are comprised primarily of first aid products held for sale, and are
stated at the lower of cost or market, determined on the FIFO method.


3.  ACQUISITION  OF  ASSETS

        PURCHASE

          On  March  17,  2000,  the  Company  entered  into  an  asset purchase
          agreement  to  buy  certain  assets  from  a  Company shareholder. The
          Company  purchased  accounts  receivable, inventory and customer lists
          for  $200,000,  as  noted  below,  to  be  paid  in cash. The $200,000
          represents  cost  as  reflected in the accounting books and records of
          the  shareholder.  As of December 31, 2000, the full purchase price of
          $200,000  was  paid.

           Accounts  receivable                                   $  25,264
           Inventories                                               41,374
           Customer  listings                                       133,362
                                                                  ---------
                                                                  $ 200,000
                                                                  =========


        COMMITMENTS

          The  Company entered into a non-competition agreement and a consulting
          agreement  with  the original owner of the assets purchased above. The
          covenant  not  to  compete  is  for  a five-year term and provides for
          $25,000  each  year,  for  a  term  of  three  years,  to  be  paid in
          thirty-nine  equal  installments  totaling  $75,000.  The  consulting
          agreement  is for a three-year term and provides for thirty-nine equal
          installments  totaling  $75,000.


<PAGE>
4.  SALES  TO  SHAREHOLDER

During  the  nine  months  ended  September  30,  2001  and  2000,  31% and 22%,
respectively,  of  revenue  was  derived  from  sales  to  a  shareholder.


<PAGE>
THIS  REPORT  CONTAINS  FORWARD-LOOKING  STATEMENTS  WITHIN  THE  MEANING OF THE
PRIVATE  SECURITIES  LITIGATION  REFORM  ACT  OF  1995.  SUCH  FORWARD-LOOKING
STATEMENTS  INVOLVE  KNOWN AND UNKNOWN RISKS AND UNCERTAINTIES OR OTHER FACTORS,
WHICH  MAY  CAUSE  RESULTS,  PERFORMANCE OR ACHIEVEMENTS EXPRESSED OR IMPLIED BY
SUCH FORWARD-LOOKING STATEMENTS TO VARY FROM THOSE PREDICATED OR IMPLIED IN THIS
REPORT.  FACTORS THAT MIGHT CAUSE SUCH A DIFFERENCE INCLUDE, WITHOUT LIMITATION,
DECLINE  IN  DEMAND  FOR  THE  COMPANY'S PRODUCTS OR SERVICES, AND THE EFFECT OF
GENERAL  ECONOMIC  CONDITIONS  AND  FACTORS AFFECTING THE WHOLESALE DISTRIBUTION
INDUSTRY.  FURTHER  INFORMATION ON THE FACTORS AND RISKS THAT COULD AFFECT FIRST
AID  DIRECT'S  BUSINESS,  FINANCIAL  CONDITION  AND  RESULTS  OF  OPERATIONS ARE
INCLUDED  UNDER THE "RISK FACTORS" SECTIONS OF FIRST AID DIRECT'S PUBLIC FILINGS
WITH  THE  SECURITIES  AND  EXCHANGE  COMMISSION.

ITEM  2. MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL  CONDITION AND
           RESULTS OF OPERATIONS

RESULT  OF  OPERATIONS
Three  months  ended  September  30,  2001  compared  to  the three months ended
September  30,  2000.

Sales   Total  revenues  decreased  only $1,443 from $763,678 to $762,235 in the
-----
three  months  ended September 30, 2001 over the same period in the prior fiscal
year.  Revenues  resulting  from  the  supplier  agreement  signed with Van Dyne
Crotty,  Inc.,  for  the Company to be the primary supplier for its retail first
aid  distribution  business,  increased  in  the quarter, however, a decrease in
sales  from  new  and  existing  distributors offset the Van Dyne Crotty revenue
increase.

Costs  and Expenses   The  cost  of sales for the third quarter increased $5,435
-------------------
from  $546,969  in  the  third  quarter  of fiscal 2000 to $552,404 in the third
quarter  of  fiscal 2001.  The overall result was a $6,878 decrease in the gross
margin,  from  $216,709  in  the third quarter of fiscal 2000 to $209,831 in the
third  quarter  of  fiscal  2001.  As  a  percentage,  the gross margin remained
constant  at  28%  in  fiscal  2001.

General  and  administrative  expenses decreased 11% or $26,021 from $231,548 in
the  third  quarter  of  fiscal  2000 to $205,527 in the third quarter of fiscal
2001.  Also, general and administrative expenses decreased slightly as a percent
of  revenue  from  30% in 2000 to 27% in 2001.  In the third quarter of 2000 the
Company paid severance to the former CEO which accounted for the majority of the
decline  in  administrative  expenses  from  the fiscal third quarter of 2000 to
2001.

Income before income taxes   The  Company's income before income taxes increased
--------------------------
$19,143  during  the  third  quarter  of  fiscal  2001 to $4,304, from a loss of
$(14,839)  during  the  third quarter of fiscal 2000. The increase resulted from
primarily  from  the  severance  paid  to the former CEO in the third quarter of
fiscal  2000.

Other.  No  income tax expense or benefit is recorded in the three-month periods
-----
ended  September  30,  2001  and 2000, as the Company will utilize net operating
loss  carryforwards  to  offset  the  current  tax  expense.


<PAGE>
Nine months ended September 30, 2001 compared to the nine months ended September
30,  2000.

Sales   Total  revenues  increased  16% through the third quarter of fiscal 2001
-----
over  the  same  period  in  fiscal  2000.  The  revenue increased $336,149 from
$2,092,582  to  $2,428,731  in the nine months ended September 30, 2001 over the
same  period  in  the  prior fiscal year.  Revenues increased as a result of the
supplier  agreement  signed with Van Dyne Crotty, Inc. for the Company to be the
primary  supplier  for its retail first aid distribution business, the Company's
acquisition  of  a  customer list and other assets from Van Dyne Crotty, Inc. as
disclosed  in  Note 3 to the financial statements, and increases in sales to new
and  existing  distributors.

Costs  and  Expenses   The  cost  of  sales  through the third quarter increased
--------------------
$273,439  from  $1,484,923  for  the  nine  months of fiscal 2000 to $1,7583,362
through  the  third  quarter of fiscal 2001.  This resulted in a 10% increase in
the gross margin of $62,710, from $607,659 during the nine months of fiscal 2000
to  $670,369  through  the  third  quarter of fiscal 2001.  As a percentage, the
gross  margin  decreased  from  29%  in  fiscal  2000  to  28%  in  fiscal 2001.

General  and  administrative expenses increased 16% or $86,185 from $554,083 for
the  nine  months of fiscal 2000 to $640,268 for the nine months of fiscal 2001.
Also,  general  and  administrative  expenses  remained constant as a percent of
revenue  at  26%  in  2001.  The actual expense increase primarily resulted from
costs  related  to  an updated catalog and amortization and consulting costs for
the Roehampton product line, which were not included in the results of the prior
year.

Income  before  income  taxes   The  Company's  income  from before income taxes
-----------------------------
decreased $23,475 during the nine months of fiscal 2001 to $30,101, from $53,576
during  the  nine months of fiscal 2000.  The decrease was primarily a result of
the  higher  freight  costs and cost for an updated catalog to increase sales as
well as amortization and consulting costs related to the Roehampton product line
added  during  2000.

Other.  No  income  tax expense or benefit is recorded in the nine-month periods
-----
ended  September  30,  2001  and 2000, as the Company will utilize net operating
loss  carryforwards  to  offset  the  current  tax  expense.


LIQUIDITY  AND  CAPITAL  RESOURCES

The  primary  sources  of  the  Company's cash are net cash flows from operating
activities,  short-term  vendor  financing  and a line of credit obtained from a
bank.  The  Company  established  a  $250,000  line  of  credit with a bank that
matures in February 2003 to fund cash requirements as needed.  The line requires
monthly interest payments and bears interest at the prime rate of interest (6.0%
at  September  30,  2001).  As of September 30, 2001, $60,000 was outstanding on
the  line  of  credit.  The  line  is  collateralized  by the Company's accounts
receivable  and  inventory.

The  Company believes its current available cash position, coupled with its cash
forecast  for  the year and periods beyond, is sufficient to meet its cash needs
on  both  a  short-term  and  long-term  basis.  The  balance sheet has a strong
working  capital  ratio  (4.20  to  1)  and management is not aware of any known
trends  or  demands,  commitments,  events,  or uncertainties, as they relate to
liquidity  which  could  negatively  affect the Company's ability to operate and
grow  as  planned.


<PAGE>
                           PART II.  OTHER INFORMATION


ITEM  6.  EXHIBITS:

(a)  Exhibits
       None

(b)  Reports  on  Form  8-K
       None



<PAGE>
                                   SIGNATURES

Pursuant  to  the  requirements  of  the  Securities  Exchange  Act of 1934, the
registrant  has  duly  caused  this  report  to  be  signed on its behalf by the
undersigned,  thereunto  duly  authorized.



                  FIRST AID DIRECT, INC., A FLORIDA CORPORATION


Date:  November 5, 2001                   By  /s/  Scott  Seigel
                                            -------------------------------
                                          Scott Seigel, President and CEO
                                          (Principal  Executive  Officer)


<PAGE>